[BCB] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[BCB] BCB BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 25.71%
YoY- 26.24%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 237,688 145,012 164,578 159,596 148,976 158,084 123,890 54.21%
PBT 37,680 20,956 20,924 17,012 13,212 15,128 12,300 110.49%
Tax -9,104 -5,028 -4,823 -3,870 -3,338 -3,712 -4,567 58.19%
NP 28,576 15,928 16,101 13,141 9,874 11,416 7,733 138.45%
-
NP to SH 25,760 16,244 15,803 12,854 10,226 11,764 7,992 117.73%
-
Tax Rate 24.16% 23.99% 23.05% 22.75% 25.26% 24.54% 37.13% -
Total Cost 209,112 129,084 148,477 146,454 139,102 146,668 116,157 47.82%
-
Net Worth 364,566 354,087 351,958 345,469 342,208 340,430 439,053 -11.62%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 364,566 354,087 351,958 345,469 342,208 340,430 439,053 -11.62%
NOSH 200,311 200,049 201,119 200,854 201,299 201,438 262,906 -16.53%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.02% 10.98% 9.78% 8.23% 6.63% 7.22% 6.24% -
ROE 7.07% 4.59% 4.49% 3.72% 2.99% 3.46% 1.82% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 118.66 72.49 81.83 79.46 74.01 78.48 47.12 84.78%
EPS 12.86 8.12 7.89 6.40 5.08 5.84 3.84 123.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.77 1.75 1.72 1.70 1.69 1.67 5.88%
Adjusted Per Share Value based on latest NOSH - 201,244
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 57.62 35.15 39.90 38.69 36.12 38.32 30.03 54.22%
EPS 6.24 3.94 3.83 3.12 2.48 2.85 1.94 117.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8838 0.8584 0.8532 0.8375 0.8296 0.8253 1.0644 -11.62%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.68 0.69 0.725 0.40 0.39 0.41 0.41 -
P/RPS 0.57 0.95 0.89 0.50 0.53 0.52 0.87 -24.50%
P/EPS 5.29 8.50 9.23 6.25 7.68 7.02 13.49 -46.33%
EY 18.91 11.77 10.84 16.00 13.03 14.24 7.41 86.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.41 0.23 0.23 0.24 0.25 29.77%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 30/08/13 31/05/13 26/02/13 30/11/12 30/08/12 -
Price 0.74 0.67 0.62 0.565 0.405 0.40 0.44 -
P/RPS 0.62 0.92 0.76 0.71 0.55 0.51 0.93 -23.62%
P/EPS 5.75 8.25 7.89 8.83 7.97 6.85 14.47 -45.85%
EY 17.38 12.12 12.67 11.33 12.54 14.60 6.91 84.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.35 0.33 0.24 0.24 0.26 35.36%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment